Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.91% first-year return on $484k initial cash invested.
-23.91%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$4,626
Rent
-$9,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $14,261 expenses = $9,635 out of pocket
Investment Breakdown
|
Purchase Price
$2217k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$443k
Closing costs
1%
$22,168
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$14,261
Mortgage P&I
235%
$10,858
Property Taxes
22%
$1,008
Home Insurance
18%
$822
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509